58 Mayflower Cir Broken Bow, Oklahoma
5 bed • 4 bath • 15 guests
Purchase Price
Est. $3,994/mo
$878,100
Zestimate
$96,697
Annual Revenue
Median of 8 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $804
- Occupancy
- 33%
$15k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,557
Profit
Revenue
$96,697
Operating Expenses
$35,804
Operating Income
$60,893
Mortgage & Taxes
$78,450
Profit (Cash Flow)
-$17,557
$148,646
Cash Investment
Down Payment
$89,900
Renos & Furnishing
$31,776
Closing Costs
$26,970
Total
$148,646
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.81%
Cap Rate
6.77%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$52,054
Deductible property tax
$8,990
Estimated gross deduction
$270,662
Your income tax rate
Estimated tax savings
$81,199
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...